[SEG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SEG] SEG INTERNATIONAL BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -24.07%
YoY- 102.96%
Quarter Report
Latest QR
Upcoming QR
SEG's Result
SEG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 149,454 162,720 127,407 120,066 110,436 101,912 86,263 44.30%
PBT 19,732 35,052 9,884 11,276 14,568 27,132 2,479 299.15%
Tax -4,962 -7,228 -2,564 -1,569 -1,714 -2,896 2,864 -
NP 14,770 27,824 7,320 9,706 12,854 24,236 5,343 97.09%
-
NP to SH 13,990 26,772 7,266 9,312 12,264 23,152 5,156 94.65%
-
Tax Rate 25.15% 20.62% 25.94% 13.91% 11.77% 10.67% -115.53% -
Total Cost 134,684 134,896 120,087 110,360 97,582 77,676 80,920 40.48%
-
Net Worth 165,153 165,094 159,823 159,427 160,710 159,503 154,600 4.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,510 - - - 1,708 -
Div Payout % - - 34.55% - - - 33.13% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 165,153 165,094 159,823 159,427 160,710 159,503 154,600 4.50%
NOSH 82,879 82,936 83,681 83,640 84,115 84,496 85,414 -1.99%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.88% 17.10% 5.75% 8.08% 11.64% 23.78% 6.19% -
ROE 8.47% 16.22% 4.55% 5.84% 7.63% 14.52% 3.34% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 180.33 196.20 152.25 143.55 131.29 120.61 100.99 47.23%
EPS 16.88 32.28 8.70 11.13 14.58 27.40 6.03 98.75%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.9927 1.9906 1.9099 1.9061 1.9106 1.8877 1.81 6.62%
Adjusted Per Share Value based on latest NOSH - 85,200
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.81 12.86 10.07 9.49 8.73 8.05 6.82 44.25%
EPS 1.11 2.12 0.57 0.74 0.97 1.83 0.41 94.36%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.13 -
NAPS 0.1305 0.1304 0.1263 0.126 0.127 0.126 0.1221 4.53%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.20 0.19 0.17 0.17 0.17 0.16 0.17 -
P/RPS 0.11 0.10 0.11 0.12 0.13 0.13 0.17 -25.20%
P/EPS 1.18 0.59 1.96 1.53 1.17 0.58 2.82 -44.08%
EY 84.40 169.89 51.08 65.49 85.76 171.25 35.51 78.19%
DY 0.00 0.00 17.65 0.00 0.00 0.00 11.76 -
P/NAPS 0.10 0.10 0.09 0.09 0.09 0.08 0.09 7.28%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 29/05/09 27/02/09 28/11/08 28/08/08 23/05/08 27/02/08 -
Price 0.22 0.20 0.19 0.16 0.19 0.16 0.17 -
P/RPS 0.12 0.10 0.12 0.11 0.14 0.13 0.17 -20.73%
P/EPS 1.30 0.62 2.19 1.44 1.30 0.58 2.82 -40.35%
EY 76.73 161.40 45.70 69.58 76.74 171.25 35.51 67.21%
DY 0.00 0.00 15.79 0.00 0.00 0.00 11.76 -
P/NAPS 0.11 0.10 0.10 0.08 0.10 0.08 0.09 14.32%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment